[BHIC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 115.05%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 88,408 543,851 380,269 236,063 115,769 496,259 326,916 -58.21%
PBT 19,520 94,876 72,878 44,847 22,102 134,681 108,600 -68.18%
Tax -4,172 -18,221 -14,353 -11,226 -6,807 -17,703 -6,251 -23.64%
NP 15,348 76,655 58,525 33,621 15,295 116,978 102,349 -71.80%
-
NP to SH 15,668 76,280 57,679 32,929 15,312 115,120 100,148 -70.99%
-
Tax Rate 21.37% 19.21% 19.69% 25.03% 30.80% 13.14% 5.76% -
Total Cost 73,060 467,196 321,744 202,442 100,474 379,281 224,567 -52.72%
-
Net Worth 389,837 375,188 365,308 340,473 335,571 313,052 305,586 17.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 13,665 - -
Div Payout % - - - - - 11.87% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 389,837 375,188 365,308 340,473 335,571 313,052 305,586 17.64%
NOSH 248,304 248,469 248,509 248,520 248,571 248,454 248,444 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.36% 14.09% 15.39% 14.24% 13.21% 23.57% 31.31% -
ROE 4.02% 20.33% 15.79% 9.67% 4.56% 36.77% 32.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.60 218.88 153.02 94.99 46.57 199.74 131.59 -58.20%
EPS 6.31 30.70 23.21 13.25 6.16 46.33 40.31 -70.98%
DPS 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.57 1.51 1.47 1.37 1.35 1.26 1.23 17.68%
Adjusted Per Share Value based on latest NOSH - 248,476
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.67 96.38 67.39 41.83 20.52 87.95 57.94 -58.21%
EPS 2.78 13.52 10.22 5.84 2.71 20.40 17.75 -70.97%
DPS 0.00 0.00 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.6909 0.6649 0.6474 0.6034 0.5947 0.5548 0.5416 17.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.01 5.10 5.05 4.20 2.62 2.85 3.78 -
P/RPS 11.26 2.33 3.30 4.42 5.63 1.43 2.87 148.96%
P/EPS 63.55 16.61 21.76 31.70 42.53 6.15 9.38 258.46%
EY 1.57 6.02 4.60 3.15 2.35 16.26 10.66 -72.14%
DY 0.00 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 2.55 3.38 3.44 3.07 1.94 2.26 3.07 -11.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 12/11/09 06/08/09 15/05/09 17/02/09 11/11/08 -
Price 3.96 4.61 4.75 4.86 3.30 2.69 2.97 -
P/RPS 11.12 2.11 3.10 5.12 7.09 1.35 2.26 189.56%
P/EPS 62.76 15.02 20.47 36.68 53.57 5.81 7.37 317.55%
EY 1.59 6.66 4.89 2.73 1.87 17.22 13.57 -76.08%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 2.52 3.05 3.23 3.55 2.44 2.13 2.41 3.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment